0.338
Revenue¥B
1.112
1.183
1.247
1.332
1.423
1.515
1.561
1.639
1.743
1.816
0.365
5.01%
5.76%
55
4.12
Revenue growth%
2.94
2.01
2.39
4.61
3.52
1.81
0.46
1.96
0.40
0.40
12.88
0.46
1.98
64
12.77
Gross margin%
19.33
16.80
18.50
16.69
18.14
15.89
17.68
16.30
17.08
18.19
5.00
17.08
17.38
26
20.23
Operating margin%
17.59
15.07
16.25
13.46
11.44
13.36
15.59
14.72
16.18
16.41
14.20
15.59
15.33
71
3.33
Net margin%
12.52
14.88
14.57
13.61
13.53
12.68
12.07
11.08
13.87
12.52
8.27
12.52
13.10
70
37.39
P/E ratio (avg)x
52.52
61.14
61.04
64.11
69.07
71.07
77.43
76.00
75.32
87.57
12.30
76.00
70.07
14
34.02
EV/EBITx
21.71
22.37
20.78
21.04
20.53
20.63
22.42
23.11
23.70
26.82
13.09
23.11
22.04
89
17.55
FCF yield (avg)%
29.56
31.71
32.11
31.45
28.51
28.89
29.82
30.03
27.88
29.59
4.24
29.59
29.71
92
25.81
FCF margin%
28.54
26.31
28.06
28.52
27.92
29.21
28.46
27.84
28.27
28.20
15.11
28.27
28.24
90
0.418
FCF / Net incomex
1.139
1.135
1.093
1.010
1.040
0.951
1.032
1.142
1.123
1.102
0.906
1.102
1.097
56
24.45
ROIC%
18.82
18.48
18.74
18.08
18.37
18.56
18.11
17.01
16.09
17.29
10.02
17.29
18.24
12
18.90
Return on equity%
18.91
20.27
22.51
19.81
18.28
18.81
21.09
20.09
21.50
20.93
21.26
20.93
20.18
72
5.65
Return on assets%
14.04
13.92
15.05
15.68
14.36
12.96
15.33
16.00
18.04
15.30
22.48
15.33
15.18
51
3.27
EPS¥
8.02
9.06
10.31
10.22
9.73
10.40
11.25
12.57
11.96
12.31
3.53
4.80%
4.23%
—
2.80
EPS growth%
18.85
19.15
16.45
15.16
16.57
14.06
15.73
14.10
14.55
13.20
29.39
14.10
15.44
22
7.78
Bookvalue per sh¥
3.55
3.99
3.82
3.98
4.09
4.04
3.93
3.75
4.01
4.09
7.53
0.02%
1.23%
—
3.17
FCF per share¥
11.58
12.08
13.11
15.14
16.22
18.82
22.05
22.67
25.41
24.88
9.76
8.93%
9.19%
—
7.98
Dividend per sh¥
6.91
7.33
7.35
7.39
6.76
7.59
8.35
8.45
8.04
7.38
3.08
1.78%
1.52%
—
16.35
Div yield (avg)%
17.45
15.72
12.77
15.30
16.06
14.76
15.64
16.91
14.48
16.48
20.46
15.64
15.68
62
11.35
Payout ratio%
21.91
23.88
24.43
23.93
21.66
20.80
23.60
25.85
27.46
25.22
7.60
25.22
23.91
90
95.00
Shares (diluted)M
79.99
88.35
98.88
108.3
110.1
115.1
125.2
119.7
133.7
140.3
94.36
4.98%
5.54%
74
28.68
Buyback yield%
5.65
2.96
5.00
7.66
6.57
9.05
9.81
11.27
10.91
11.47
16.83
10.91
8.35
61
1.048
D/E ratiox
0.137
0.141
0.152
0.143
0.154
0.154
0.155
0.135
0.143
0.133
1.549
0.143
0.143
29
0.911
Enterprise value¥B
2.152
2.525
2.807
2.718
2.669
2.823
3.173
3.159
3.470
3.974
1.017
8.29%
7.66%
26
0.396
LT debt¥B
1.274
1.524
1.684
1.836
1.814
1.808
1.949
2.270
2.465
2.444
0.590
6.15%
8.32%
10
Revenue
¥1.816B
5.76%
1.00×
Cost of revenue
¥1.133B
5.53%
0.98×
Operating expenses
¥274.6M
5.66%
0.99×
Cash and investments
16.87%
Property and equipment
15.70%